Company Valuation: FormFactor, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,592 1,696 3,269 3,557 4,501 8,117 - -
Change - -52.78% 92.76% 8.78% 26.55% 80.35% - -
Enterprise Value (EV) 3,592 1,696 3,269 3,557 4,501 8,117 8,117 8,117
Change - -52.78% 92.76% 8.78% 26.55% 80.35% 0% 0%
P/E 43.3x 33.9x 40x 51.6x 84.1x 42.7x 35.4x 28.6x
PBR 4.46x 2.1x 3.61x - 4.42x 6.75x 5.65x -
PEG - -0.9x 0.7x -3.4x -3.7x 0x 1.7x 1.2x
Capitalization / Revenue 4.67x 2.27x 4.93x 4.66x 5.73x 7.86x 6.93x 5.95x
EV / Revenue 0x 0x 0x 0x 0x 7.86x 6.93x 5.95x
EV / EBITDA 0x 0x 0x 0x 0x 26.5x 25.4x -
EV / EBIT 0x 0x 0x 0x 0x 30.5x 23.8x 18x
EV / FCF 0x - - - 0x 58.4x 21.8x -
FCF Yield 2.03% - - - 0.26% 1.71% 4.6% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.06 0.65 1.05 0.89 0.69 2.433 2.937 3.63
Distribution rate - - - - - - - -
Net sales 1 769.7 747.9 663.1 763.6 785 1,033 1,171 1,364
EBITDA 1 178.7 141.4 91.39 121.1 142.9 306.6 320 -
EBIT 1 152.9 112.8 60.78 90.74 105.3 266.1 340.9 450
Net income 1 83.92 50.74 82.39 69.61 54.36 195 244.5 -
Net Debt - - - - - - - -
Reference price 2 45.93 22.02 42.00 45.92 58.06 103.90 103.90 103.90
Nbr of stocks (in thousands) 78,207 77,025 77,842 77,451 77,517 78,121 - -
Announcement Date 2/2/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.71x - - -.--% 8.12B
38.74x12.84x29.2x0.62% 655B
32.71x10.89x26.99x0.37% 385B
31.38x7.02x21.74x1.57% 155B
31.59x3.43x15.83x1.65% 81.73B
50.79x6.76x23.58x0.29% 21.2B
38.6x12.38x25.7x0.98% 19.06B
20.89x3.04x13.03x1.46% 15.79B
44.94x8.21x24.42x - 13.15B
Average 36.93x 8.07x 22.56x 0.87% 150.48B
Weighted average by Cap. 35.81x 10.77x 26.52x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FORM Stock
  4. Valuation FormFactor, Inc.